(in millions $) | 1 May 2025 | 31 Jan 2025 | 30 Oct 2024 | 30 Jun 2024 |
---|---|---|---|---|
Current assets | ||||
Cash | $21.61 | |||
Short term investments | ||||
Net receivables | $69.94 | $76.81 | ||
Inventory | $31.54 | $32.76 | ||
Total current assets | $138.21 | $135.19 | ||
Long term investments | ||||
Property, plant & equipment | $43.36 | $40.99 | ||
Goodwill & intangible assets | $57.51 | |||
Total noncurrent assets | $108.97 | |||
Total investments | ||||
Total assets | $249.53 | $244.16 | ||
Current liabilities | ||||
Accounts payable | $21.89 | $19.51 | ||
Deferred revenue | ||||
Short long term debt | $1.23 | |||
Total current liabilities | $127.81 | $126.19 | ||
Long term debt | $0.06 | $6.22 | ||
Total noncurrent liabilities | $9.79 | |||
Total debt | $7.46 | |||
Total liabilities | $137.06 | $135.98 | ||
Shareholders' equity | ||||
Retained earnings | $88.25 | $84.97 | ||
Other shareholder equity | -$6.61 | -$6.89 | ||
Total shareholder equity | $108.19 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Current assets | ||||
Cash | $16.94 | $18.26 | $14.74 | $59.53 |
Short term investments | $5.5 | |||
Net receivables | $72.42 | $63.68 | $53.22 | $37.37 |
Inventory | $33.41 | $26.29 | $17.41 | $17.33 |
Total current assets | $126.33 | $110.07 | $87.22 | $120.25 |
Long term investments | ||||
Property, plant & equipment | $39.39 | $33.76 | $33.28 | $17.71 |
Goodwill & intangible assets | $58.06 | $51.02 | $53.5 | |
Total noncurrent assets | $107.55 | $93.85 | $96.47 | $24.03 |
Total investments | $5.5 | |||
Total assets | $233.88 | $203.92 | $183.69 | $144.28 |
Current liabilities | ||||
Accounts payable | $20.79 | $20.22 | $16.66 | $17.97 |
Deferred revenue | ||||
Short long term debt | $1.26 | $3.05 | $3.08 | $0.07 |
Total current liabilities | $118.21 | $86.17 | $59.42 | $43.57 |
Long term debt | $6.51 | $17.33 | $23.85 | $0.07 |
Total noncurrent liabilities | $10.1 | $20.82 | $27.77 | $2.78 |
Total debt | $7.77 | $20.38 | $26.93 | $0.14 |
Total liabilities | $128.31 | $106.98 | $87.2 | $46.35 |
Shareholders' equity | ||||
Retained earnings | $82 | $77.44 | $77.08 | $89.37 |
Other shareholder equity | -$7.01 | -$7.46 | -$6.47 | -$7.4 |
Total shareholder equity | $105.57 | $96.93 | $96.49 | $97.93 |
(in millions $) | 30 Jul 2025 | 1 May 2025 | 31 Jan 2025 | 30 Oct 2024 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $53.56 | |||
Cost of revenue | ||||
Gross Profit | $12.8 | |||
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | ||||
Total operating expenses | $8.56 | |||
Operating income | ||||
Income from continuing operations | ||||
EBIT | ||||
Income tax expense | $1.02 | |||
Interest expense | $0.15 | |||
Net income | ||||
Net income | $3.28 | |||
Income (for common shares) |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Revenue | ||||
Total revenue | $185.53 | $157.12 | $122.81 | $97.49 |
Cost of revenue | $144.95 | $131.71 | $113.69 | $77.02 |
Gross Profit | $40.59 | $25.41 | $9.13 | $20.47 |
Operating activities | ||||
Research & development | ||||
Selling, general & administrative | $33.58 | $24.16 | $21.3 | $17.47 |
Total operating expenses | $34.04 | $23.91 | $19.95 | $17.36 |
Operating income | $6.55 | $1.5 | -$10.82 | $3.11 |
Income from continuing operations | ||||
EBIT | $5.82 | $1.63 | -$10.77 | $3.28 |
Income tax expense | $1.02 | $0.19 | -$2.44 | $0.89 |
Interest expense | $0.25 | $1.07 | $0.45 | $0.01 |
Net income | ||||
Net income | $4.56 | $0.37 | -$8.77 | $2.37 |
Income (for common shares) | $4.56 | $0.37 | -$8.77 | $2.37 |
(in millions $) | 30 Oct 2024 | 30 Jun 2024 | 31 Mar 2024 | 31 Dec 2023 |
---|---|---|---|---|
Net income | $2.97 | $1.34 | $0.17 | |
Operating activities | ||||
Depreciation | $1.41 | $1.57 | $1.42 | |
Business acquisitions & disposals | -$0.17 | -$6.81 | ||
Stock-based compensation | $0.34 | $0.28 | $0.38 | |
Total cash flows from operations | $8.72 | $8.64 | $7.58 | |
Investing activities | ||||
Capital expenditures | -$2.98 | -$4.03 | -$1.88 | |
Investments | ||||
Total cash flows from investing | -$6.63 | -$3.15 | -$4.03 | -$8.69 |
Financing activities | ||||
Dividends paid | ||||
Sale and purchase of stock | -$0.81 | $0.25 | ||
Net borrowings | -$0.08 | -$3.07 | -$9.57 | |
Total cash flows from financing | -$0.68 | -$0.89 | -$2.82 | -$9.57 |
Effect of exchange rate | $0.04 | -$0.01 | -$0.01 | $0.04 |
Change in cash and equivalents | $15.38 | $4.67 | $1.78 | -$10.64 |
(in millions $) | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2021 |
---|---|---|---|---|
Net income | $4.56 | $0.37 | -$8.77 | $2.37 |
Operating activities | ||||
Depreciation | $5.43 | $5.99 | $5.6 | $1.95 |
Business acquisitions & disposals | -$6.81 | -$60.28 | ||
Stock-based compensation | $1.28 | $0.81 | $0.81 | $0.86 |
Total cash flows from operations | $28.12 | $13.91 | -$2.22 | -$1.72 |
Investing activities | ||||
Capital expenditures | -$9.18 | -$3.75 | -$2.32 | -$2.15 |
Investments | $5.5 | $34.55 | ||
Total cash flows from investing | -$15.99 | -$3.75 | -$57.11 | $32.4 |
Financing activities | ||||
Dividends paid | -$3.52 | -$4.39 | ||
Sale and purchase of stock | $0.42 | -$0.02 | -$0.04 | -$0.02 |
Net borrowings | -$13.81 | -$6.42 | $17.98 | -$0.04 |
Total cash flows from financing | -$13.39 | -$6.44 | $14.42 | -$4.45 |
Effect of exchange rate | -$0.05 | -$0.21 | $0.12 | $0.36 |
Change in cash and equivalents | -$1.32 | $3.52 | -$44.79 | $26.58 |
Market cap | N/A |
---|---|
Enterprise value | N/A |
Shares outstanding | N/A |
Revenue | N/A |
---|---|
EBITDA | N/A |
EBIT | N/A |
Net Income | N/A |
Revenue Q/Q | N/A |
Revenue Y/Y | N/A |
P/E ratio | N/A |
---|---|
EV/Sales | N/A |
EV/EBITDA | N/A |
EV/EBIT | N/A |
P/S ratio | N/A |
P/B ratio | N/A |
Book/Share | N/A |
Cash/Share | N/A |
EPS | N/A |
---|---|
ROA | N/A |
ROE | N/A |
Debt/Equity | 1.22 |
---|---|
Net debt/EBITDA | N/A |
Current ratio | N/A |
Quick ratio | N/A |